M&A & Valuation
Enterprise DCF Valuation &
WACC Sensitivity Terminal
Institutional discounted cash flow valuation under IDW S 1 and IFRS 13: CAPM cost of capital, 5-year FCFF projections, Gordon Growth vs. Exit Multiples, and Net Debt Bridge.
NDA-First
60-month NDA before sector, region, volume
Closing-Anchor
T+0 = closing date - all workstreams on T-anchor
Decision-Memo
One-line recommendation - three viable alternatives
Core Financials & Valuation Inputs
Net Debt Bridge Items (EUR)
Enterprise Value (EV)
€42,486,287
PV 5Y-FCFF: €10,686,200 + TV: €31,800,086
Equity Value (Kaufpreis)
€37,486,287
Net Debt Deduction: -€5,000,000
Valuation Corridor (Bear / Base / Bull)
WACC ± 1.0% · CFAD-StressBear Case
€29,838,755
EV: €34,838,755
Base Case
€37,486,287
EV: €42,486,287
Bull Case
€46,833,270
EV: €51,833,270
Implied EV/EBITDA Multiple
10x
Implied EV/EBIT Multiple
12.1x
Need a formal company valuation or independent fairness opinion?
Our senior M&A partners deliver IDW S 1 compliant valuations for transactions, shareholder exits, succession, and tax compliance.
Cross references